<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£14,760</td><td>£14,981</td><td>£15,356</td><td>£15,740</td><td>£16,212</td><td>£77,049</td></tr><tr><td>Total Expenses</td><td>£11,409</td><td>£11,477</td><td>£11,558</td><td>£11,640</td><td>£11,730</td><td>£57,813</td></tr><tr><td>Profit Before Tax</td><td>£3,351</td><td>£3,504</td><td>£3,798</td><td>£4,100</td><td>£4,482</td><td>£19,236</td></tr><tr><td>Profit After Tax      </td><td>£2,714</td><td>£2,838</td><td>£3,077</td><td>£3,321</td><td>£3,631</td><td>£15,581</td></tr><tr><td>Change In Property Value</td><td>£4,999</td><td>£5,124</td><td>£9,453</td><td>£12,074</td><td>£13,896</td><td>£45,546</td></tr><tr><td>Net Return</td><td>£7,713</td><td>£7,962</td><td>£12,530</td><td>£15,395</td><td>£17,527</td><td>£61,127</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>